Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Aluminium & Aluminium Products

Rating :
62/99

BSE: 532234 | NSE: NATIONALUM

87.15
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  84.00
  •  88.00
  •  83.80
  •  83.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  51998565
  •  44769.29
  •  91.00
  •  29.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,997.06
  • 12.31
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,028.84
  • 1.72%
  • 1.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.28%
  • 3.62%
  • 16.49%
  • FII
  • DII
  • Others
  • 8.64%
  • 10.98%
  • 8.99%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.41
  • 4.44
  • -3.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.70
  • -12.65
  • -18.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.50
  • -29.38
  • -53.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.45
  • 19.32
  • 10.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.77
  • 1.03
  • 0.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.78
  • 5.41
  • 4.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
2,821.48
1,935.86
45.75%
2,378.79
2,088.35
13.91%
2,374.89
2,363.55
0.48%
1,380.63
2,084.08
-33.75%
Expenses
1,877.47
1,727.49
8.68%
1,944.92
2,054.01
-5.31%
2,099.02
2,331.39
-9.97%
1,251.56
1,869.72
-33.06%
EBITDA
944.01
208.37
353.05%
433.87
34.34
1,163.45%
275.87
32.16
757.80%
129.07
214.36
-39.79%
EBIDTM
33.46%
10.76%
18.24%
1.64%
11.62%
1.36%
9.35%
10.29%
Other Income
52.99
106.41
-50.20%
36.16
48.22
-25.01%
24.16
56.56
-57.28%
33.29
61.39
-45.77%
Interest
1.71
0.82
108.54%
1.74
1.65
5.45%
1.84
1.64
12.20%
1.79
1.63
9.82%
Depreciation
157.07
135.05
16.31%
169.66
134.13
26.49%
143.19
134.25
6.66%
135.90
126.40
7.52%
PBT
838.22
178.91
368.51%
298.63
-53.22
-
155.00
-47.17
-
24.67
147.72
-83.30%
Tax
-97.42
76.15
-
58.82
-19.26
-
47.55
-18.82
-
8.04
49.94
-83.90%
PAT
935.64
102.76
810.51%
239.81
-33.96
-
107.45
-28.35
-
16.63
97.78
-82.99%
PATM
33.16%
5.31%
10.08%
-1.63%
4.52%
-1.20%
1.20%
4.69%
EPS
5.09
0.54
842.59%
1.28
-0.18
-
0.57
-0.15
-
0.09
0.52
-82.69%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
8,955.79
8,471.84
11,499.32
9,509.45
7,543.04
6,816.96
7,382.81
Net Sales Growth
5.71%
-26.33%
20.93%
26.07%
10.65%
-7.66%
 
Cost Of Goods Sold
1,309.67
1,337.25
1,914.60
1,512.74
1,085.20
1,095.42
1,034.49
Gross Profit
7,646.12
7,134.59
9,584.72
7,996.71
6,457.84
5,721.54
6,348.32
GP Margin
85.38%
84.22%
83.35%
84.09%
85.61%
83.93%
85.99%
Total Expenditure
7,172.97
7,983.96
8,612.46
8,114.99
6,463.39
5,857.50
5,510.40
Power & Fuel Cost
-
2,596.34
2,549.98
2,373.93
2,057.38
1,752.42
1,704.87
% Of Sales
-
30.65%
22.18%
24.96%
27.28%
25.71%
23.09%
Employee Cost
-
1,994.07
2,072.28
2,261.20
1,537.44
1,398.33
1,377.91
% Of Sales
-
23.54%
18.02%
23.78%
20.38%
20.51%
18.66%
Manufacturing Exp.
-
829.47
850.24
772.84
679.45
683.80
751.85
% Of Sales
-
9.79%
7.39%
8.13%
9.01%
10.03%
10.18%
General & Admin Exp.
-
706.10
660.20
644.80
417.14
337.98
324.47
% Of Sales
-
8.33%
5.74%
6.78%
5.53%
4.96%
4.39%
Selling & Distn. Exp.
-
267.03
289.47
294.58
293.96
279.64
221.57
% Of Sales
-
3.15%
2.52%
3.10%
3.90%
4.10%
3.00%
Miscellaneous Exp.
-
253.70
275.69
254.90
392.82
309.91
95.24
% Of Sales
-
2.99%
2.40%
2.68%
5.21%
4.55%
1.29%
EBITDA
1,782.82
487.88
2,886.86
1,394.46
1,079.65
959.46
1,872.41
EBITDA Margin
19.91%
5.76%
25.10%
14.66%
14.31%
14.07%
25.36%
Other Income
146.60
273.93
331.54
302.64
408.27
605.13
673.07
Interest
7.08
5.74
2.38
1.95
2.69
3.27
166.75
Depreciation
605.82
529.83
476.10
480.40
480.36
426.12
413.66
PBT
1,316.52
226.24
2,739.92
1,214.75
1,004.87
1,135.20
1,965.07
Tax
16.99
88.01
1,007.52
696.42
296.19
401.54
791.59
Tax Rate
1.29%
38.90%
36.77%
34.16%
30.70%
33.78%
37.45%
PAT
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
PAT before Minority Interest
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
14.51%
1.63%
15.07%
14.12%
8.86%
11.55%
17.91%
PAT Growth
840.12%
-92.02%
29.05%
100.80%
-15.07%
-40.46%
 
EPS
7.08
0.75
9.43
7.31
3.64
4.29
7.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
9,986.50
10,484.94
10,503.95
10,205.15
13,194.92
12,797.42
Share Capital
932.81
932.81
966.46
966.46
1,288.62
1,288.62
Total Reserves
9,053.69
9,552.13
9,537.49
9,238.69
11,906.30
11,508.80
Non-Current Liabilities
1,841.53
1,757.33
1,668.06
1,643.93
1,533.49
1,413.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
628.80
530.93
436.09
328.11
301.12
242.76
Current Liabilities
2,720.02
2,905.12
2,440.93
2,651.93
1,981.95
1,967.05
Trade Payables
772.93
1,285.77
961.74
844.46
639.56
440.18
Other Current Liabilities
1,756.34
1,387.05
1,058.32
1,639.31
1,255.24
1,340.65
Short Term Borrowings
12.31
66.79
44.99
51.09
0.00
0.00
Short Term Provisions
178.44
165.51
375.88
117.07
87.15
186.22
Total Liabilities
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80
Net Block
7,484.77
7,285.78
7,139.46
7,144.43
6,595.68
6,645.42
Gross Block
9,816.01
9,115.42
8,502.17
8,048.87
7,021.02
15,284.70
Accumulated Depreciation
2,331.24
1,829.64
1,362.71
904.44
425.34
8,639.28
Non Current Assets
9,990.25
9,546.69
9,103.46
8,845.22
9,366.71
8,464.76
Capital Work in Progress
1,426.70
882.71
915.22
566.00
687.70
550.01
Non Current Investment
275.68
176.21
116.75
38.91
944.53
0.03
Long Term Loans & Adv.
784.81
804.98
770.20
1,063.76
1,097.45
1,221.85
Other Non Current Assets
18.29
397.01
161.83
32.12
41.35
47.45
Current Assets
4,557.80
5,600.70
5,509.48
5,655.79
7,343.65
7,713.04
Current Investments
55.01
80.81
592.96
1,221.13
66.00
950.00
Inventories
1,696.90
1,210.01
1,194.08
1,155.93
1,055.01
1,165.56
Sundry Debtors
140.09
240.52
258.13
184.25
235.21
120.82
Cash & Bank
1,980.53
3,496.35
2,768.95
2,287.23
5,103.15
4,628.79
Other Current Assets
685.27
163.66
141.65
150.37
884.28
847.87
Short Term Loans & Adv.
508.93
409.35
553.71
656.88
640.05
291.66
Net Current Assets
1,837.78
2,695.58
3,068.55
3,003.86
5,361.70
5,745.99
Total Assets
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-348.56
2,408.85
1,590.33
1,435.94
880.81
PBT
224.24
2,741.21
2,038.61
963.91
1,188.70
Adjustment
319.31
295.01
280.65
197.32
-50.18
Changes in Working Capital
-791.65
393.52
-246.44
493.14
102.07
Cash after chg. in Working capital
-248.10
3,429.74
2,072.82
1,654.37
1,240.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-100.46
-1,020.89
-482.49
-218.43
-359.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
872.72
-531.85
-490.16
1,550.34
313.96
Net Fixed Assets
-1,244.58
-580.74
-802.52
-906.15
Net Investments
-75.67
453.98
550.11
-250.32
Others
2,192.97
-405.09
-237.75
2,706.81
Cash from Financing Activity
-677.29
-1,730.75
-1,099.65
-3,615.87
-544.03
Net Cash Inflow / Outflow
-153.13
146.25
0.52
-629.59
650.74
Opening Cash & Equivalents
171.60
25.35
24.83
654.42
3.68
Closing Cash & Equivalent
18.47
171.60
25.35
24.83
654.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
53.53
56.20
54.34
52.80
51.20
49.66
ROA
0.93%
11.64%
9.22%
4.28%
4.79%
8.17%
ROE
1.35%
16.51%
12.96%
5.71%
6.06%
10.33%
ROCE
2.26%
25.99%
19.62%
8.25%
9.17%
17.82%
Fixed Asset Turnover
0.90
1.31
1.16
1.07
0.65
0.52
Receivable days
8.20
7.91
8.39
9.51
8.94
5.59
Inventory Days
62.62
38.15
44.59
50.12
55.75
53.91
Payable days
47.66
50.05
43.33
43.61
35.00
29.18
Cash Conversion Cycle
23.16
-3.98
9.65
16.02
29.69
30.32
Total Debt/Equity
0.00
0.01
0.00
0.01
0.00
0.00
Interest Cover
40.41
1152.23
1046.55
359.63
364.50
13.67

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.